6.414
Revenue$M
11.10
10.94
10.79
10.90
10.77
10.58
10.65
10.59
10.62
6.733
7.939
(0.52%)
(0.52%)
80
16.43
Revenue growth%
12.61
10.41
12.67
9.96
7.83
9.78
11.99
12.52
10.78
29.22
14.82
10.78
11.39
35
11.54
Gross margin%
4.47
5.83
7.16
8.56
8.13
6.66
6.99
5.71
5.79
22.52
16.79
6.66
6.24
83
2.43
Operating margin%
6.85
8.28
8.70
9.22
6.82
5.53
5.05
4.63
5.91
19.08
19.23
5.53
6.37
19
12.58
Net margin%
22.06
22.29
20.12
22.92
23.17
21.45
19.11
16.49
17.05
15.86
12.99
19.11
20.96
15
33.82
P/E ratio (avg)x
9.750
10.83
10.82
11.62
11.56
11.16
9.809
10.05
9.065
37.42
26.86
10.05
10.43
53
19.08
EV/EBITx
4.551
4.147
3.790
3.721
3.497
3.664
3.331
3.144
3.390
25.81
11.48
3.390
3.692
83
9.89
FCF yield (avg)%
11.57
11.73
10.92
8.83
10.96
9.51
10.38
8.48
8.79
16.66
15.74
9.51
10.65
53
3.89
FCF margin%
10.83
8.05
9.63
8.67
9.45
12.41
13.35
12.83
11.45
27.85
10.48
12.41
10.23
41
1.122
FCF / Net incomex
1.652
1.848
1.961
2.011
1.858
1.927
1.836
1.809
1.621
1.222
1.441
1.836
1.842
16
21.84
ROIC%
31.83
32.68
34.12
32.29
31.63
33.04
32.87
34.50
35.42
5.13
15.83
33.04
32.78
64
22.60
Return on equity%
14.91
12.40
13.03
11.38
13.71
13.92
12.55
13.66
10.67
23.34
17.88
13.66
13.34
11
7.73
Return on assets%
19.29
19.74
17.39
16.48
16.40
13.75
15.77
16.31
16.76
19.56
18.85
16.31
16.62
21
0.22
EPS$
0.15
0.15
0.15
0.16
0.15
0.16
0.16
0.18
0.18
0.24
0.26
2.56%
4.36%
—
11.50
EPS growth%
30.58
29.47
28.44
26.76
28.87
27.11
28.29
26.91
25.31
21.85
5.37
27.11
28.37
10
0.25
Bookvalue per sh$
0.24
0.23
0.24
0.26
0.27
0.24
0.26
0.26
0.27
0.05
0.26
1.02%
1.62%
—
0.24
FCF per share$
0.16
0.18
0.20
0.21
0.21
0.23
0.27
0.26
0.30
0.23
0.22
7.59%
6.50%
—
0.08
Dividend per sh$
0.06
0.06
0.06
0.05
0.05
0.06
0.05
0.05
0.05
0.22
0.08
(1.20%)
(1.60%)
—
4.45
Div yield (avg)%
18.09
16.96
14.18
13.95
12.64
12.99
10.75
8.90
8.10
29.59
8.78
10.75
13.47
21
6.72
Payout ratio%
12.50
10.49
12.41
12.73
10.79
11.15
13.59
16.02
18.14
9.32
20.04
13.59
12.61
30
26.77
Shares (diluted)M
22.14
24.70
25.43
24.77
23.70
26.16
29.35
28.21
30.14
27.14
26.55
4.00%
3.41%
14
2.32
Buyback yield%
2.70
0.40
0.40
3.18
0.40
0.40
2.45
1.17
2.36
4.40
19.12
1.17
0.81
22
1.332
D/E ratiox
1.434
1.347
1.244
1.374
1.546
1.531
1.723
1.743
1.585
1.257
0.338
1.585
1.508
50
2.059
Enterprise value$M
10.05
11.25
10.72
11.75
11.40
10.72
11.75
11.85
13.48
9.198
2.380
2.80%
2.67%
77
2.996
LT debt$M
0.528
0.563
0.595
0.555
0.623
0.584
0.570
0.609
0.577
2.799
3.413
0.78%
0.34%
38
Revenue
$10.62M
(0.52%)
1.00×
Cost of revenue
$7.436M
(0.52%)
1.00×
Operating expenses
$2.235M
(0.48%)
1.00×
Goodwill & intangibles
16.31%
Spread over hurdle
(7.41%)